cluster exclusive murah rancamanyar

PKJ Rancamanyar jl rancamanyar Bandung Jawa Barat

Rp250jt
KPR: 2,08jt/bln

Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.250.000.000 Dana Tunai yang Harus Disiapkan Rp.75.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.200.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.2.088.449 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.2.378.919 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.217.748.375
Total Pembayaran
Rp.494.748.375 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga

Pengajuan KPR

Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.200.000.000
1 Rp.2.088.449 Rp.505.116 Rp.1.583.333 Rp.199.494.884
2 Rp.2.088.449 Rp.509.115 Rp.1.579.334 Rp.198.985.769
3 Rp.2.088.449 Rp.513.145 Rp.1.575.304 Rp.198.472.624
4 Rp.2.088.449 Rp.517.207 Rp.1.571.242 Rp.197.955.417
5 Rp.2.088.449 Rp.521.302 Rp.1.567.147 Rp.197.434.115
6 Rp.2.088.449 Rp.525.429 Rp.1.563.020 Rp.196.908.686
7 Rp.2.088.449 Rp.529.589 Rp.1.558.860 Rp.196.379.097
8 Rp.2.088.449 Rp.533.781 Rp.1.554.668 Rp.195.845.316
9 Rp.2.088.449 Rp.538.007 Rp.1.550.442 Rp.195.307.309
10 Rp.2.088.449 Rp.542.266 Rp.1.546.183 Rp.194.765.043
11 Rp.2.088.449 Rp.546.559 Rp.1.541.890 Rp.194.218.484
12 Rp.2.088.449 Rp.550.886 Rp.1.537.563 Rp.193.667.598
13 Rp.2.088.449 Rp.555.247 Rp.1.533.202 Rp.193.112.351
14 Rp.2.088.449 Rp.559.643 Rp.1.528.806 Rp.192.552.708
15 Rp.2.088.449 Rp.564.073 Rp.1.524.376 Rp.191.988.635
16 Rp.2.088.449 Rp.568.539 Rp.1.519.910 Rp.191.420.096
17 Rp.2.088.449 Rp.573.040 Rp.1.515.409 Rp.190.847.056
18 Rp.2.088.449 Rp.577.576 Rp.1.510.873 Rp.190.269.480
19 Rp.2.088.449 Rp.582.149 Rp.1.506.300 Rp.189.687.331
20 Rp.2.088.449 Rp.586.758 Rp.1.501.691 Rp.189.100.573
21 Rp.2.088.449 Rp.591.403 Rp.1.497.046 Rp.188.509.170
22 Rp.2.088.449 Rp.596.085 Rp.1.492.364 Rp.187.913.085
23 Rp.2.088.449 Rp.600.804 Rp.1.487.645 Rp.187.312.281
24 Rp.2.088.449 Rp.605.560 Rp.1.482.889 Rp.186.706.721
25 Rp.2.088.449 Rp.610.354 Rp.1.478.095 Rp.186.096.367
26 Rp.2.088.449 Rp.615.186 Rp.1.473.263 Rp.185.481.181
27 Rp.2.088.449 Rp.620.056 Rp.1.468.393 Rp.184.861.125
28 Rp.2.088.449 Rp.624.965 Rp.1.463.484 Rp.184.236.160
29 Rp.2.088.449 Rp.629.913 Rp.1.458.536 Rp.183.606.247
30 Rp.2.088.449 Rp.634.900 Rp.1.453.549 Rp.182.971.347
31 Rp.2.088.449 Rp.639.926 Rp.1.448.523 Rp.182.331.421
32 Rp.2.088.449 Rp.644.992 Rp.1.443.457 Rp.181.686.429
33 Rp.2.088.449 Rp.650.098 Rp.1.438.351 Rp.181.036.331
34 Rp.2.088.449 Rp.655.245 Rp.1.433.204 Rp.180.381.086
35 Rp.2.088.449 Rp.660.432 Rp.1.428.017 Rp.179.720.654
36 Rp.2.088.449 Rp.665.660 Rp.1.422.789 Rp.179.054.994
37 Rp.2.378.919 Rp.551.066 Rp.1.827.853 Rp.178.503.928
38 Rp.2.378.919 Rp.556.691 Rp.1.822.228 Rp.177.947.237
39 Rp.2.378.919 Rp.562.374 Rp.1.816.545 Rp.177.384.863
40 Rp.2.378.919 Rp.568.115 Rp.1.810.804 Rp.176.816.748
41 Rp.2.378.919 Rp.573.915 Rp.1.805.004 Rp.176.242.833
42 Rp.2.378.919 Rp.579.773 Rp.1.799.146 Rp.175.663.060
43 Rp.2.378.919 Rp.585.692 Rp.1.793.227 Rp.175.077.368
44 Rp.2.378.919 Rp.591.671 Rp.1.787.248 Rp.174.485.697
45 Rp.2.378.919 Rp.597.711 Rp.1.781.208 Rp.173.887.986
46 Rp.2.378.919 Rp.603.812 Rp.1.775.107 Rp.173.284.174
47 Rp.2.378.919 Rp.609.976 Rp.1.768.943 Rp.172.674.198
48 Rp.2.378.919 Rp.616.203 Rp.1.762.716 Rp.172.057.995
49 Rp.2.378.919 Rp.622.494 Rp.1.756.425 Rp.171.435.501
50 Rp.2.378.919 Rp.628.848 Rp.1.750.071 Rp.170.806.653
51 Rp.2.378.919 Rp.635.268 Rp.1.743.651 Rp.170.171.385
52 Rp.2.378.919 Rp.641.753 Rp.1.737.166 Rp.169.529.632
53 Rp.2.378.919 Rp.648.304 Rp.1.730.615 Rp.168.881.328
54 Rp.2.378.919 Rp.654.922 Rp.1.723.997 Rp.168.226.406
55 Rp.2.378.919 Rp.661.608 Rp.1.717.311 Rp.167.564.798
56 Rp.2.378.919 Rp.668.362 Rp.1.710.557 Rp.166.896.436
57 Rp.2.378.919 Rp.675.185 Rp.1.703.734 Rp.166.221.251
58 Rp.2.378.919 Rp.682.077 Rp.1.696.842 Rp.165.539.174
59 Rp.2.378.919 Rp.689.040 Rp.1.689.879 Rp.164.850.134
60 Rp.2.378.919 Rp.696.074 Rp.1.682.845 Rp.164.154.060
61 Rp.2.378.919 Rp.703.180 Rp.1.675.739 Rp.163.450.880
62 Rp.2.378.919 Rp.710.358 Rp.1.668.561 Rp.162.740.522
63 Rp.2.378.919 Rp.717.610 Rp.1.661.309 Rp.162.022.912
64 Rp.2.378.919 Rp.724.935 Rp.1.653.984 Rp.161.297.977
65 Rp.2.378.919 Rp.732.335 Rp.1.646.584 Rp.160.565.642
66 Rp.2.378.919 Rp.739.811 Rp.1.639.108 Rp.159.825.831
67 Rp.2.378.919 Rp.747.364 Rp.1.631.555 Rp.159.078.467
68 Rp.2.378.919 Rp.754.993 Rp.1.623.926 Rp.158.323.474
69 Rp.2.378.919 Rp.762.700 Rp.1.616.219 Rp.157.560.774
70 Rp.2.378.919 Rp.770.486 Rp.1.608.433 Rp.156.790.288
71 Rp.2.378.919 Rp.778.351 Rp.1.600.568 Rp.156.011.937
72 Rp.2.378.919 Rp.786.297 Rp.1.592.622 Rp.155.225.640
73 Rp.2.378.919 Rp.794.324 Rp.1.584.595 Rp.154.431.316
74 Rp.2.378.919 Rp.802.433 Rp.1.576.486 Rp.153.628.883
75 Rp.2.378.919 Rp.810.624 Rp.1.568.295 Rp.152.818.259
76 Rp.2.378.919 Rp.818.899 Rp.1.560.020 Rp.151.999.360
77 Rp.2.378.919 Rp.827.259 Rp.1.551.660 Rp.151.172.101
78 Rp.2.378.919 Rp.835.704 Rp.1.543.215 Rp.150.336.397
79 Rp.2.378.919 Rp.844.235 Rp.1.534.684 Rp.149.492.162
80 Rp.2.378.919 Rp.852.853 Rp.1.526.066 Rp.148.639.309
81 Rp.2.378.919 Rp.861.559 Rp.1.517.360 Rp.147.777.750
82 Rp.2.378.919 Rp.870.354 Rp.1.508.565 Rp.146.907.396
83 Rp.2.378.919 Rp.879.239 Rp.1.499.680 Rp.146.028.157
84 Rp.2.378.919 Rp.888.215 Rp.1.490.704 Rp.145.139.942
85 Rp.2.378.919 Rp.897.282 Rp.1.481.637 Rp.144.242.660
86 Rp.2.378.919 Rp.906.442 Rp.1.472.477 Rp.143.336.218
87 Rp.2.378.919 Rp.915.695 Rp.1.463.224 Rp.142.420.523
88 Rp.2.378.919 Rp.925.043 Rp.1.453.876 Rp.141.495.480
89 Rp.2.378.919 Rp.934.486 Rp.1.444.433 Rp.140.560.994
90 Rp.2.378.919 Rp.944.026 Rp.1.434.893 Rp.139.616.968
91 Rp.2.378.919 Rp.953.662 Rp.1.425.257 Rp.138.663.306
92 Rp.2.378.919 Rp.963.398 Rp.1.415.521 Rp.137.699.908
93 Rp.2.378.919 Rp.973.232 Rp.1.405.687 Rp.136.726.676
94 Rp.2.378.919 Rp.983.168 Rp.1.395.751 Rp.135.743.508
95 Rp.2.378.919 Rp.993.204 Rp.1.385.715 Rp.134.750.304
96 Rp.2.378.919 Rp.1.003.343 Rp.1.375.576 Rp.133.746.961
97 Rp.2.378.919 Rp.1.013.585 Rp.1.365.334 Rp.132.733.376
98 Rp.2.378.919 Rp.1.023.932 Rp.1.354.987 Rp.131.709.444
99 Rp.2.378.919 Rp.1.034.385 Rp.1.344.534 Rp.130.675.059
100 Rp.2.378.919 Rp.1.044.944 Rp.1.333.975 Rp.129.630.115
101 Rp.2.378.919 Rp.1.055.612 Rp.1.323.307 Rp.128.574.503
102 Rp.2.378.919 Rp.1.066.388 Rp.1.312.531 Rp.127.508.115
103 Rp.2.378.919 Rp.1.077.274 Rp.1.301.645 Rp.126.430.841
104 Rp.2.378.919 Rp.1.088.271 Rp.1.290.648 Rp.125.342.570
105 Rp.2.378.919 Rp.1.099.380 Rp.1.279.539 Rp.124.243.190
106 Rp.2.378.919 Rp.1.110.603 Rp.1.268.316 Rp.123.132.587
107 Rp.2.378.919 Rp.1.121.941 Rp.1.256.978 Rp.122.010.646
108 Rp.2.378.919 Rp.1.133.394 Rp.1.245.525 Rp.120.877.252
109 Rp.2.378.919 Rp.1.144.964 Rp.1.233.955 Rp.119.732.288
110 Rp.2.378.919 Rp.1.156.652 Rp.1.222.267 Rp.118.575.636
111 Rp.2.378.919 Rp.1.168.459 Rp.1.210.460 Rp.117.407.177
112 Rp.2.378.919 Rp.1.180.387 Rp.1.198.532 Rp.116.226.790
113 Rp.2.378.919 Rp.1.192.437 Rp.1.186.482 Rp.115.034.353
114 Rp.2.378.919 Rp.1.204.610 Rp.1.174.309 Rp.113.829.743
115 Rp.2.378.919 Rp.1.216.907 Rp.1.162.012 Rp.112.612.836
116 Rp.2.378.919 Rp.1.229.330 Rp.1.149.589 Rp.111.383.506
117 Rp.2.378.919 Rp.1.241.879 Rp.1.137.040 Rp.110.141.627
118 Rp.2.378.919 Rp.1.254.557 Rp.1.124.362 Rp.108.887.070
119 Rp.2.378.919 Rp.1.267.363 Rp.1.111.556 Rp.107.619.707
120 Rp.2.378.919 Rp.1.280.301 Rp.1.098.618 Rp.106.339.406
121 Rp.2.378.919 Rp.1.293.371 Rp.1.085.548 Rp.105.046.035
122 Rp.2.378.919 Rp.1.306.574 Rp.1.072.345 Rp.103.739.461
123 Rp.2.378.919 Rp.1.319.912 Rp.1.059.007 Rp.102.419.549
124 Rp.2.378.919 Rp.1.333.386 Rp.1.045.533 Rp.101.086.163
125 Rp.2.378.919 Rp.1.346.998 Rp.1.031.921 Rp.99.739.165
126 Rp.2.378.919 Rp.1.360.748 Rp.1.018.171 Rp.98.378.417
127 Rp.2.378.919 Rp.1.374.639 Rp.1.004.280 Rp.97.003.778
128 Rp.2.378.919 Rp.1.388.672 Rp.990.247 Rp.95.615.106
129 Rp.2.378.919 Rp.1.402.848 Rp.976.071 Rp.94.212.258
130 Rp.2.378.919 Rp.1.417.169 Rp.961.750 Rp.92.795.089
131 Rp.2.378.919 Rp.1.431.636 Rp.947.283 Rp.91.363.453
132 Rp.2.378.919 Rp.1.446.250 Rp.932.669 Rp.89.917.203
133 Rp.2.378.919 Rp.1.461.014 Rp.917.905 Rp.88.456.189
134 Rp.2.378.919 Rp.1.475.929 Rp.902.990 Rp.86.980.260
135 Rp.2.378.919 Rp.1.490.996 Rp.887.923 Rp.85.489.264
136 Rp.2.378.919 Rp.1.506.216 Rp.872.703 Rp.83.983.048
137 Rp.2.378.919 Rp.1.521.592 Rp.857.327 Rp.82.461.456
138 Rp.2.378.919 Rp.1.537.125 Rp.841.794 Rp.80.924.331
139 Rp.2.378.919 Rp.1.552.816 Rp.826.103 Rp.79.371.515
140 Rp.2.378.919 Rp.1.568.668 Rp.810.251 Rp.77.802.847
141 Rp.2.378.919 Rp.1.584.682 Rp.794.237 Rp.76.218.165
142 Rp.2.378.919 Rp.1.600.859 Rp.778.060 Rp.74.617.306
143 Rp.2.378.919 Rp.1.617.201 Rp.761.718 Rp.73.000.105
144 Rp.2.378.919 Rp.1.633.710 Rp.745.209 Rp.71.366.395
145 Rp.2.378.919 Rp.1.650.387 Rp.728.532 Rp.69.716.008
146 Rp.2.378.919 Rp.1.667.235 Rp.711.684 Rp.68.048.773
147 Rp.2.378.919 Rp.1.684.254 Rp.694.665 Rp.66.364.519
148 Rp.2.378.919 Rp.1.701.448 Rp.677.471 Rp.64.663.071
149 Rp.2.378.919 Rp.1.718.817 Rp.660.102 Rp.62.944.254
150 Rp.2.378.919 Rp.1.736.363 Rp.642.556 Rp.61.207.891
151 Rp.2.378.919 Rp.1.754.088 Rp.624.831 Rp.59.453.803
152 Rp.2.378.919 Rp.1.771.995 Rp.606.924 Rp.57.681.808
153 Rp.2.378.919 Rp.1.790.084 Rp.588.835 Rp.55.891.724
154 Rp.2.378.919 Rp.1.808.358 Rp.570.561 Rp.54.083.366
155 Rp.2.378.919 Rp.1.826.818 Rp.552.101 Rp.52.256.548
156 Rp.2.378.919 Rp.1.845.467 Rp.533.452 Rp.50.411.081
157 Rp.2.378.919 Rp.1.864.306 Rp.514.613 Rp.48.546.775
158 Rp.2.378.919 Rp.1.883.337 Rp.495.582 Rp.46.663.438
159 Rp.2.378.919 Rp.1.902.563 Rp.476.356 Rp.44.760.875
160 Rp.2.378.919 Rp.1.921.985 Rp.456.934 Rp.42.838.890
161 Rp.2.378.919 Rp.1.941.605 Rp.437.314 Rp.40.897.285
162 Rp.2.378.919 Rp.1.961.426 Rp.417.493 Rp.38.935.859
163 Rp.2.378.919 Rp.1.981.449 Rp.397.470 Rp.36.954.410
164 Rp.2.378.919 Rp.2.001.676 Rp.377.243 Rp.34.952.734
165 Rp.2.378.919 Rp.2.022.110 Rp.356.809 Rp.32.930.624
166 Rp.2.378.919 Rp.2.042.752 Rp.336.167 Rp.30.887.872
167 Rp.2.378.919 Rp.2.063.605 Rp.315.314 Rp.28.824.267
168 Rp.2.378.919 Rp.2.084.671 Rp.294.248 Rp.26.739.596
169 Rp.2.378.919 Rp.2.105.952 Rp.272.967 Rp.24.633.644
170 Rp.2.378.919 Rp.2.127.451 Rp.251.468 Rp.22.506.193
171 Rp.2.378.919 Rp.2.149.168 Rp.229.751 Rp.20.357.025
172 Rp.2.378.919 Rp.2.171.108 Rp.207.811 Rp.18.185.917
173 Rp.2.378.919 Rp.2.193.271 Rp.185.648 Rp.15.992.646
174 Rp.2.378.919 Rp.2.215.661 Rp.163.258 Rp.13.776.985
175 Rp.2.378.919 Rp.2.238.279 Rp.140.640 Rp.11.538.706
176 Rp.2.378.919 Rp.2.261.128 Rp.117.791 Rp.9.277.578
177 Rp.2.378.919 Rp.2.284.210 Rp.94.709 Rp.6.993.368
178 Rp.2.378.919 Rp.2.307.528 Rp.71.391 Rp.4.685.840
179 Rp.2.378.919 Rp.2.331.084 Rp.47.835 Rp.2.354.756
180 Rp.2.378.919 Rp.2.354.756 Rp.24.038 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUKO Dijual
    di Bandung
    Rp3,2mily
    RUKO Dijual
    di Bandung
    Rp3,2mily
    • 3
    • 88
    • 213
    Lihat Rincian
    Rp3,2mily
  • RUKO Dijual
    di Bandung
    Rp3,5mily
    RUKO Dijual
    di Bandung
    Rp3,5mily
    • 5
    • 3
    • 123
    • 180
    Lihat Rincian
    Rp3,5mily
  • APARTEMEN Dijual
    di Bandung
    Rp500jt
    APARTEMEN Dijual
    di Bandung
    Rp500jt
    • 1
    • 1
    • 31
    Lihat Rincian
    Rp500jt
  • RUMAH Dijual
    di Bandung
    Rp900jt
    RUMAH Dijual
    di Bandung
    Rp900jt
    • 3
    • 4
    • 952
    • 400
    Lihat Rincian
    Rp900jt
  • RUMAH Dijual
    di Bandung
    Rp19mily
    RUMAH Dijual
    di Bandung
    Rp19mily
    • 2
    • 4
    • 740
    • 400
    Lihat Rincian
    Rp19mily
  • RUKO Dijual
    di Bandung
    Rp6,25mily
    RUKO Dijual
    di Bandung
    Rp6,25mily
    • 1
    • 2
    • 92
    • 200
    Lihat Rincian
    Rp6,25mily
  • RUMAH Dijual
    di Bandung
    Rp25,7mily
    RUMAH Dijual
    di Bandung
    Rp25,7mily
    • 8
    • 2
    • 855
    • 375
    Lihat Rincian
    Rp25,7mily
  • RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    RUMAH Dijual
    di Bandung Barat
    Rp1,45mily
    • 3
    • 1
    • 126
    • 75
    Lihat Rincian
    Rp1,45mily

Bantuan

AstRi

Layanan Asisten Pribadi siap membantu Anda menemukan properti impian.

Daftar Sekarang

Komunitas

Dapatkan tips terbaru tentang kpr, investasi dan masih banyak lagi

Gabung Sekarang

Best Offer